Two crossed lines that form an 'X'. It indicates a way to close an interaction, or dismiss a notification.

U-NEXT Co.,Ltd. Stock , USNNF

4,340.00 JPY -85.00 -1.92%
02:00:00 AM TOKIO
Plus500. 80% of retail CFD accounts lose money
News Analyst Data Analyst Opinions Insider Activity Dividend Calendar


U-NEXT Stock Snapshot

1.69 B
Market Cap in USD
60.13 M
Number of Shares
21.50
Dividend in JPY
0.61
Dividend Yield
19.11
P/E Ratio
33.05
Free Float in %
183.15
EPS in JPY
1,139.03
Book Value per Share in JPY
178.36
Cash Flow per Share in JPY
Trade Now

U-NEXT Analyst Opinions

  • All
  • Buy
  • Hold
  • Sell
Date Analyst Rating Price

U-NEXT Estimates* in JPY

  2024 2025 2026 2027 2028
Revenue 316,632 337,636 362,624 372,700 384,400
Dividend 32.00 35.67 41.75 42.00 44.00
Dividend Yield (in %) 0.72 % 0.81 % 0.94 % 0.95 % 0.99 %
EPS 257.47 273.82 303.03 312.70 330.10
P/E Ratio 17.19 16.16 14.60 14.15 13.41
EBIT 29,379 31,060 33,825 33,950 35,500
EBITDA 40,137 42,224 46,494 - -
Net Profit 15,480 16,463 18,219 18,800 19,850
Net Profit Adjusted - - - - -
Pre-Tax Profit 28,092 29,842 32,580 31,850 33,400
Net Profit (Adjusted) 27,875 30,025 32,760 31,850 33,400
EPS (Non-GAAP) ex. SOE - - - - -
EPS (GAAP) - - - - -
Gross Income 110,507 118,672 125,071 122,000 128,000
Cash Flow from Investing -5,629 -5,876 -6,223 -7,685 -7,986
Cash Flow from Operations 21,421 24,119 26,125 25,336 26,453
Cash Flow from Financing -5,629 -5,876 -6,223 -7,685 -7,986
Cash Flow per Share 375.30 391.70 408.30 424.10 441.60
Free Cash Flow 12,364 15,029 16,985 15,460 16,527
Free Cash Flow per Share - - - - -
Book Value per Share 1,370.53 1,618.23 1,889.73 2,134.90 2,417.10
Net Debt -1,578 -19,578 -39,779 - -
Research & Development Exp. - - - - -
Capital Expenditure 7,950 8,000 8,075 8,300 8,350
Selling, General & Admin. Exp. 72,633 80,050 83,650 88,050 92,500
Shareholder’s Equity 85,579 100,671 117,391 128,362 145,326
Total Assets 220,293 235,286 251,469 268,571 282,908
  Previous Quarter
ending 06/30/24 		Current Quarter
ending 09/30/24 		Next Quarter
ending 12/31/24 		Current Year
ending 08/31/24 		Next Year
ending 08/31/25
Earnings Estimates
No. of Analysts - - - 6 6
Average Estimate - - - 257.467 JPY 273.817 JPY
Year Ago - - - 183.155 JPY -
Publish Date - - - - -
Revenue Estimates
No. of Analysts - - - 6 6
Average Estimate - - - 316,632 JPY 337,636 JPY
Year Ago - - - 276,344 JPY -
Publish Date - - - - -
* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

Income Statements in Mio. JPY

2023 2022 2021 2020 2019 2018 2017
Sales 276,344.00 237,927.00 208,351.00 193,192.00 175,769.00 161,898.00 114,291.00
Change of sales in % 16.15 14.20 7.85 9.91 8.57 - 149.29
Gross profit on sales 96,480.00 84,501.00 81,580.00 76,587.00 69,753.00 68,922.00 50,528.00
Gross profit on sales change in % 14.18 3.58 6.52 9.80 1.21 - 204.52
Operating income 21,566.00 17,323.00 15,609.00 10,615.00 8,240.00 9,009.00 5,868.00
Operating income change in % 24.49 10.98 47.05 28.82 -8.54 - -
Income before tax 19,284.00 14,934.00 14,121.00 8,340.00 4,747.00 6,517.50 2,505.00
Income before tax change in % 29.13 5.76 69.32 75.69 -27.17 - -
Income after tax 10,959.00 8,687.00 8,043.00 4,908.00 6,069.00 4,753.50 428.00
Income after tax change in % 26.15 8.01 63.88 -19.13 27.67 - -

Balance Sheet in Mio. JPY

2023 2022 2021 2020 2019 2018 2017
Total liabilities 123,146.00 113,119.00 108,569.00 112,630.00 121,401.00 110,933.00 113,763.00
Long-term liabilities per share 1,125.17 1,021.18 1,127.22 1,192.62 1,237.68 1,249.85 1,303.16
Equity 77,707.00 40,281.00 33,334.00 25,742.00 21,170.00 15,004.00 12,152.00
Equity change in % 69.94 20.85 29.54 21.80 41.22 24.35 221.48
Balance sheet total 200,853.00 153,400.00 141,903.00 138,372.00 142,571.00 125,937.00 125,915.00
Balance sheet total change in % 30.93 8.10 2.55 -2.95 13.21 - 607.47

Key Data in JPY

2023 2022 2021 2020 2019 2018 2017
Sales per share 4,615.96 3,957.26 3,465.44 3,213.46 2,923.80 2,693.02 5,645.79
P/E ratio (year end quote, basic EPS) 19.11 14.62 23.04 15.42 7.99 20.57 48.59
P/E ratio (year end quote, diluted EPS) 19.12 14.63 23.06 15.43 7.99 20.59 48.78
P/E ratio (year end quote) 19.11 14.62 23.04 15.42 7.99 20.57 48.59
Dividend yield in % 0.61 0.71 0.44 0.63 0.62 0.00 0.00
Equity ratio in % 34.08 26.26 23.49 18.60 14.82 11.88 9.55
Debt ratio in % 61.31 73.74 76.51 81.40 85.15 88.09 90.35

U-NEXT Dividend Calendar

Date Name Dividend *yield Currency
2023 U-NEXT Co.,Ltd. 21.50 0.61 JPY
2022 U-NEXT Co.,Ltd. 15.00 0.71 JPY
2021 U-NEXT Co.,Ltd. 13.50 0.44 JPY
2020 U-NEXT Co.,Ltd. 8.00 0.63 JPY
2019 U-NEXT Co.,Ltd. 5.00 0.62 JPY
2018 U-NEXT Co.,Ltd. 0.00 0.00 JPY
2017 U-NEXT Co.,Ltd. 0.00 0.00 JPY
2016 U-NEXT Co.,Ltd. 0.00 0.00 JPY
2015 U-NEXT Co.,Ltd. 6.00 0.46 JPY
2014 U-NEXT Co.,Ltd. 4.00 0.18 JPY
2013 U-NEXT Co.,Ltd. - - JPY
2012 U-NEXT Co.,Ltd. - - JPY
*Yield of the Respective Date

U-NEXT Profile

U-NEXT HOLDINGS Co. , Ltd. engages in the management of its group of companies that deals in the provision of network information services. It operates through the following segments: Content Distribution, Store Service, Communication, Commercial System, and Energy. The Content Distribution segment offers the video distribution service, U-NEXT. The Store Service segment sells and creates music. It also manages and develops music copyrights. The Communication segment provides broadband internet lines.

Moody’s Daily Credit Risk Score

Risk
  • Low
  • Medium
  • High
7
Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

U-NEXT Shareholder

Owner in %
Yasuhide Uno 57.04
Freefloat 33.05
U-NEXT HOLDINGS Co., Ltd. 4.23
Hikari Tsushin, Inc. 3.40
SIL KK 2.30
TBS Holdings, Inc. 1.58
Toru Shimada 1.50
TV TOKYO Holdings Corp. 1.36
Nomura Asset NEXT FUNDS TOPIX ETF (1306) 1.10
Kei Takahashi 0.69
Nikko Asset Listed Index TOPIX ETF (1308) 0.53
Government Pension Fund - Global (The) 0.52
Shareholder percentage totals can add to more than 100% because some holders are included in the free float.